Delayed
Nasdaq Stockholm
02:57:15 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
67
SEK
|
+1.52%
|
|
-1.76%
|
-4.29%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,623
|
918.7
|
1,455
|
1,372
|
-
|
-
|
Enterprise Value (EV)
1 |
2,433
|
806.9
|
1,269
|
1,192
|
1,173
|
1,081
|
P/E ratio
|
26.3
x
|
15.6
x
|
20.8
x
|
15.7
x
|
13.3
x
|
10.5
x
|
Yield
|
1.98%
|
3.39%
|
2.57%
|
3.26%
|
3.64%
|
4.64%
|
Capitalization / Revenue
|
3.71
x
|
1.43
x
|
2.07
x
|
1.79
x
|
1.61
x
|
1.43
x
|
EV / Revenue
|
3.44
x
|
1.26
x
|
1.81
x
|
1.56
x
|
1.38
x
|
1.13
x
|
EV / EBITDA
|
16.7
x
|
9.39
x
|
13
x
|
9.74
x
|
8.15
x
|
6.17
x
|
EV / FCF
|
23.8
x
|
-63.2
x
|
10.1
x
|
14.3
x
|
12.8
x
|
8.58
x
|
FCF Yield
|
4.21%
|
-1.58%
|
9.94%
|
6.99%
|
7.78%
|
11.7%
|
Price to Book
|
5.28
x
|
1.82
x
|
2.68
x
|
2.33
x
|
2.14
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
20,785
|
20,785
|
20,785
|
20,785
|
-
|
-
|
Reference price
2 |
126.2
|
44.20
|
70.00
|
66.00
|
66.00
|
66.00
|
Announcement Date
|
17/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
706.5
|
641
|
702.2
|
766
|
851.9
|
957.3
|
EBITDA
1 |
-
|
145.9
|
85.91
|
97.54
|
122.4
|
144
|
175
|
EBIT
1 |
-
|
137.6
|
74.92
|
85.4
|
109.3
|
129.8
|
161
|
Operating Margin
|
-
|
19.47%
|
11.69%
|
12.16%
|
14.26%
|
15.24%
|
16.82%
|
Earnings before Tax (EBT)
1 |
-
|
126.7
|
74.34
|
88.63
|
112
|
131.8
|
164
|
Net income
1 |
79.98
|
99.85
|
58.87
|
69.96
|
87.28
|
103.4
|
130
|
Net margin
|
-
|
14.13%
|
9.19%
|
9.96%
|
11.39%
|
12.14%
|
13.58%
|
EPS
2 |
3.930
|
4.800
|
2.830
|
3.370
|
4.200
|
4.980
|
6.260
|
Free Cash Flow
1 |
-
|
102.4
|
-12.76
|
126.1
|
83.3
|
91.3
|
126
|
FCF margin
|
-
|
14.5%
|
-1.99%
|
17.96%
|
10.87%
|
10.72%
|
13.16%
|
FCF Conversion (EBITDA)
|
-
|
70.21%
|
-
|
129.28%
|
68.04%
|
63.41%
|
72%
|
FCF Conversion (Net income)
|
-
|
102.6%
|
-
|
180.24%
|
95.45%
|
88.28%
|
96.92%
|
Dividend per Share
2 |
-
|
2.500
|
1.500
|
1.800
|
2.150
|
2.400
|
3.060
|
Announcement Date
|
02/03/21
|
17/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
141.4
|
219.2
|
186.4
|
121.2
|
127.9
|
204.5
|
180.6
|
129.1
|
160
|
233.3
|
194.7
|
139.4
|
170.8
|
251.9
|
EBITDA
|
-
|
-
|
24.39
|
3.267
|
19.22
|
39.04
|
-
|
-
|
-
|
32.46
|
-
|
-
|
-
|
-
|
EBIT
1 |
22.88
|
40.29
|
21.53
|
0.446
|
16.6
|
36.38
|
25.67
|
11.76
|
18.61
|
29.37
|
28
|
16
|
26
|
44
|
Operating Margin
|
16.18%
|
18.38%
|
11.55%
|
0.37%
|
12.98%
|
17.79%
|
14.21%
|
9.11%
|
11.63%
|
12.59%
|
14.38%
|
11.48%
|
15.22%
|
17.47%
|
Earnings before Tax (EBT)
|
22.64
|
40.07
|
21.27
|
0.02
|
16.36
|
36.68
|
25.58
|
12.91
|
19.35
|
30.78
|
-
|
-
|
-
|
-
|
Net income
|
17.88
|
31.19
|
16.8
|
-0.115
|
13
|
29.16
|
20.31
|
10.16
|
15.19
|
24.31
|
-
|
-
|
-
|
-
|
Net margin
|
12.65%
|
14.23%
|
9.02%
|
-0.09%
|
10.16%
|
14.26%
|
11.24%
|
7.87%
|
9.49%
|
10.42%
|
-
|
-
|
-
|
-
|
EPS
|
0.8600
|
1.500
|
0.8100
|
-0.0100
|
0.6300
|
1.400
|
0.9800
|
0.4900
|
0.7300
|
1.170
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
17/02/22
|
12/05/22
|
18/08/22
|
10/11/22
|
09/02/23
|
11/05/23
|
17/08/23
|
09/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
190
|
112
|
186
|
180
|
199
|
291
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
102
|
-12.8
|
126
|
83.3
|
91.3
|
126
|
ROE (net income / shareholders' equity)
|
-
|
23.6%
|
11.8%
|
13.4%
|
15.4%
|
16.9%
|
19.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
23.90
|
24.20
|
26.10
|
28.30
|
30.90
|
34.10
|
Cash Flow per Share
2 |
-
|
5.040
|
-0.5700
|
6.160
|
5.500
|
5.600
|
6.500
|
Capex
1 |
-
|
2.36
|
1.02
|
12.7
|
32.6
|
31.8
|
7.7
|
Capex / Sales
|
-
|
0.33%
|
0.16%
|
1.8%
|
4.25%
|
3.73%
|
0.8%
|
Announcement Date
|
02/03/21
|
17/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Average target price
76.5
SEK Spread / Average Target +15.91% Consensus |